4440 Harlanwood Dr APT 119Fort WorthTX76109
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Investment Highlights
Investment property for sale in Fort Worth at 4440 Harlanwood Dr APT 119, Fort Worth, TX, 76109 earns $869/mo cash flow from $2,627/mo rent with a $898/mo payment. Total monthly income totals $2,627/mo, and annual cash flow totals $10,431/yr on $60,830 capital. ROI tracks 37.06% on current figures, and rental yield reads 17.18% at a $183,500 purchase. Equity gained on principal adds $1,184/yr, and 5% annual appreciation supports $50,698 over five years. Five-year ROI reaches 199.32% and total cumulative return in cash sums $121,248. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,627/mo property income instead of your personal income.
Condo
Built in 1969
1,263 sqft lot
$N/A/sqft
$453 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76109, Fort Worth, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,126 (100%) |
| Owner Occupied HU | 5,005 (38.1%) |
| Renter Occupied HU | 6,717 (51.2%) |
| Vacant Housing Units | 1,404 (10.7%) |
| Median Home Value | $634,057 |
| Average Home Value | $720,302 |
Housing Distribution
Address Breakdown
Residential
12,941
Single Family
7,116
Multi-Family
5,825
Businesses
945
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Graham Brizendine • Graham Brizendine
Mls Name: NTREIS
Mls ID: #20597748
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.